|
Revenue
|
8.26B | 8.62B | 9.67B | 9.61B | 10.18B | 10.44B | 7.82B | 7.50B | 8.19B | 8.93B | 8.92B | 8.86B | 10.32B | 12.70B | 12.60B | 12.10B | 12.04B |
|
Cost of Revenue
|
6.04B | 6.29B | 7.10B | 7.05B | 7.47B | 7.63B | 5.60B | 5.18B | 5.75B | 6.19B | 5.98B | 5.86B | 7.19B | 9.34B | 8.83B | 8.17B | 8.26B |
|
Gross Profit
|
2.21B | 2.33B | 2.58B | 2.56B | 2.71B | 2.81B | 2.23B | 2.33B | 2.44B | 2.74B | 2.94B | 3.00B | 3.14B | 3.36B | 3.77B | 3.93B | 3.78B |
|
Amortization - Intangibles
|
0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Research & Development
|
0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B |
|
Selling, General & Administrative
|
0.94B | 0.89B | 0.94B | 0.95B | 1.07B | 1.05B | 0.77B | 0.68B | 0.71B | 0.76B | 0.75B | 0.78B | 0.83B | 0.90B | 0.96B | 0.94B | 0.91B |
|
Restructuring Costs
|
0.30B | | | 0.33B | 0.23B | 0.01B | 0.18B | 0.03B | 0.15B | | 0.03B | | | 0.07B | 0.24B | 0.06B | 3.75B |
|
Other Operating Expenses
|
0.01B | 0.01B | -0.00B | | | | 0.00B | 0.01B | | | -0.03B | 0.03B | -0.02B | | | 1.58B | 0.07B |
|
Operating Expenses
|
1.36B | 1.00B | 1.06B | 1.40B | 1.43B | 1.21B | 1.03B | 0.79B | 0.92B | 0.83B | 0.85B | 0.86B | 0.92B | 1.08B | 1.31B | 1.10B | 4.75B |
|
Operating Income
|
0.85B | 1.27B | 1.51B | 1.28B | 1.32B | 1.34B | 1.23B | 1.54B | 1.44B | 1.97B | 2.14B | 2.24B | 2.28B | 2.34B | 2.49B | 4.47B | -0.88B |
|
EBIT
|
0.85B | 1.27B | 1.51B | 1.28B | 1.32B | 1.34B | 1.23B | 1.54B | 1.44B | 1.97B | 2.14B | 2.24B | 2.28B | 2.34B | 2.49B | 4.47B | -0.88B |
|
Interest & Investment Income
|
0.01B | 0.00B | 0.01B | | | | 0.00B | 0.01B | 0.00B | | | | | | | | |
|
Other Non Operating Income
|
0.02B | 0.04B | 0.04B | 0.05B | 0.07B | 0.05B | 0.05B | 0.05B | 0.12B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | -0.04B | -0.07B | 0.11B |
|
Non Operating Income
|
| | | | | | | -0.01B | 0.02B | 0.01B | 0.07B | 0.03B | 0.07B | 0.06B | -0.04B | -0.07B | 0.00B |
|
EBT
|
0.84B | 1.27B | 1.55B | 1.31B | 1.35B | 1.37B | 1.27B | 1.55B | 1.42B | 2.02B | 2.29B | 2.42B | 2.51B | 2.75B | 2.88B | 4.82B | -0.44B |
|
Tax Provisions
|
0.19B | 0.31B | 0.38B | 0.29B | 0.31B | 0.37B | 0.30B | 0.43B | 0.26B | 0.52B | 0.48B | 0.48B | 0.46B | 0.50B | 0.55B | 0.94B | -0.09B |
|
Profit After Tax
|
0.65B | 1.05B | 1.26B | 1.19B | 1.04B | 1.00B | 1.32B | 1.12B | 3.02B | 1.53B | 1.81B | 1.95B | 2.11B | 2.27B | 2.34B | 3.88B | -0.39B |
|
Equity Income
|
0.11B | 0.13B | 0.15B | 0.15B | 0.17B | 0.15B | 0.15B | 0.15B | 0.08B | 0.17B | 0.22B | 0.26B | 0.29B | 0.48B | 0.60B | 0.65B | 0.65B |
|
Net Income - Minority
|
-0.14B | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | 0.03B | 0.04B | 0.03B | 0.04B | 0.00B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | 0.01B | 0.04B | 0.03B | 0.04B |
|
Income from Continuing Operations
|
0.65B | 0.97B | 1.17B | 1.03B | 1.04B | 1.00B | 0.97B | 1.12B | 1.16B | 1.49B | 1.81B | 1.95B | 2.04B | 2.25B | 2.33B | 3.88B | -0.35B |
|
Consolidated Net Income
|
-0.01B | 0.09B | 0.09B | 0.17B | -0.01B | -0.00B | 0.35B | -0.47B | 1.87B | 0.04B | 1.81B | -0.01B | 0.07B | 0.01B | 0.01B | -0.01B | -0.01B |
|
Income towards Parent Company
|
-0.15B | 0.09B | 0.09B | 0.17B | -0.01B | -0.00B | 0.35B | -0.47B | 1.87B | 0.04B | 1.81B | -0.01B | 0.07B | 0.01B | 0.01B | -0.01B | -0.01B |
|
Net Income towards Common Stockholders
|
-0.15B | 0.09B | 0.09B | 0.17B | -0.01B | -0.00B | 0.35B | -0.47B | 1.87B | 0.04B | 1.81B | -0.01B | 0.07B | 0.01B | 0.01B | -0.01B | -0.01B |
|
EPS (Basic)
|
3.05 | 4.85 | 5.75 | 5.53 | 4.79 | 4.68 | 5.95 | 5.08 | 13.76 | 6.83 | 7.99 | 8.59 | 9.47 | 10.16 | 10.35 | 17.27 | -1.77 |
|
EPS (Weighted Average and Diluted)
|
3.00 | 4.74 | 5.63 | 5.44 | 4.73 | 4.62 | 5.88 | 5.04 | 13.65 | 6.78 | 7.94 | 8.55 | 9.43 | 10.14 | 10.33 | 17.24 | -1.77 |
|
Shares Outstanding (Weighted Average)
|
0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B |
|
Shares Outstanding (Diluted Average)
|
0.21B | 0.22B | 0.22B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B |
|
EBITDA
|
0.85B | 1.27B | 1.51B | 1.28B | 1.32B | 1.34B | 1.23B | 1.54B | 1.44B | 1.97B | 2.14B | 2.24B | 2.28B | 2.34B | 2.49B | 4.47B | -0.88B |
|
Interest Expenses
|
0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.13B | 0.10B | 0.12B | 0.12B | 0.13B | 0.14B | 0.11B | 0.14B | 0.13B | 0.18B | 0.22B | 0.21B |
|
Tax Rate
|
22.15% | 24.02% | 24.26% | 21.89% | 22.80% | 27.05% | 23.71% | 27.83% | 18.42% | 26.02% | 20.97% | 19.74% | 18.46% | 18.18% | 19.12% | 19.60% | 21.40% |